Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.73% first-year return on $254k initial cash invested.
-11.73%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$8,450
Rent
-$2,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,450 income − $10,929 expenses = $2,479 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$224k
Closing costs
1%
$11,218
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,450
Total Expenses
$10,929
Mortgage P&I
67%
$5,677
Property Taxes
16%
$1,360
Home Insurance
6%
$488
HOA
6%
$530
Property Management
12%
$1,014
CapEx
4%
$338
Vacancy
3%
$254
Maintenance
4%
$338
Other
11%
$930